|
(単位:千ドル)
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
|
減価償却費
|
12,557
|
11,291
|
11,589
|
11,371
|
14,255
|
12,960
|
12,704
|
12,265
|
15,705
|
13,517
|
13,373
|
12,314
|
14,930
|
13,285
|
13,304
|
11,515
|
15,034
|
14,849
|
15,764
|
15,331
|
17,199
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,226
|
14,915
|
11,767
|
19,369
|
15,583
|
27,869
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
1,072
|
2,091
|
1,884
|
2,119
|
2,439
|
2,597
|
2,434
|
2,434
|
2,038
|
2,479
|
2,857
|
2,591
|
2,310
|
2,541
|
2,510
|
3,427
|
2,813
|
2,684
|
2,406
|
2,725
|
3,021
|
2,477
|
2,720
|
2,526
|
2,914
|
3,618
|
3,011
|
3,062
|
3,826
|
3,124
|
2,441
|
3,023
|
3,573
|
3,924
|
3,101
|
3,233
|
3,171
|
3,960
|
1,407
|
4,955
|
5,086
|
4,516
|
5,829
|
5,831
|
5,633
|
5,225
|
5,908
|
5,972
|
5,011
|
5,224
|
5,524
|
3,634
|
5,018
|
8,400
|
6,900
|
4,200
|
3,500
|
4,400
|
5,400
|
5,500
|
3,700
|
5,900
|
|
営業キャッシュフロー
|
36,112
|
-31,443
|
49,140
|
54,772
|
-
|
-16,312
|
105,807
|
75,912
|
20,391
|
-23,462
|
60,110
|
121,492
|
63,736
|
-12,594
|
90,543
|
86,264
|
18,152
|
-23,391
|
118,639
|
72,766
|
68,855
|
1,240
|
135,914
|
151,753
|
73,035
|
15,392
|
155,039
|
101,588
|
88,729
|
8,095
|
-
|
120,935
|
-
|
25,985
|
138,005
|
95,123
|
78,258
|
-23,299
|
94,184
|
234,991
|
233,498
|
95,025
|
223,594
|
158,516
|
78,334
|
-90,043
|
132,907
|
111,699
|
142,609
|
-68,849
|
130,488
|
93,026
|
152,135
|
-92,200
|
227,300
|
194,700
|
240,100
|
-48,600
|
171,700
|
225,800
|
313,100
|
26,100
|
|
資本的支出
|
-16,010
|
-9,610
|
-16,315
|
-17,344
|
-14,178
|
-13,797
|
-8,108
|
-6,253
|
-15,084
|
-3,233
|
-16,275
|
-14,882
|
-15,037
|
-18,085
|
-14,597
|
-20,546
|
-17,910
|
-10,099
|
-17,162
|
-10,283
|
-18,830
|
-10,680
|
-11,942
|
-11,979
|
-16,122
|
-11,620
|
-10,653
|
-14,299
|
-21,704
|
-10,784
|
-24,581
|
-16,573
|
-38,186
|
-14,180
|
-19,241
|
-23,380
|
-36,080
|
-11,821
|
-15,346
|
-19,460
|
-31,441
|
-10,504
|
-15,694
|
-21,763
|
-56,051
|
-11,903
|
-24,066
|
-39,803
|
-67,706
|
-29,329
|
-40,748
|
-35,623
|
-43,800
|
-19,100
|
-20,400
|
-24,100
|
-39,900
|
-19,100
|
-19,300
|
-18,600
|
-26,700
|
-11,500
|
|
投資キャッシュフロー
|
-19,967
|
-19,559
|
-22,660
|
-14,673
|
-
|
-14,308
|
-20,723
|
-899
|
-11,393
|
-5,704
|
-18,400
|
-6,965
|
-13,704
|
-20,176
|
-17,974
|
-13,308
|
-14,244
|
-208,243
|
-21,802
|
-3,823
|
-16,392
|
-8,355
|
-15,429
|
-5,491
|
-9,790
|
-35,600
|
-13,562
|
-6,900
|
-27,696
|
-10,784
|
-
|
-22,657
|
-
|
-26,825
|
-698,718
|
-18,594
|
-28,805
|
-11,796
|
-151,756
|
-21,096
|
-31,429
|
-2,086
|
-47,439
|
-21,166
|
-57,761
|
-413,371
|
-25,555
|
-41,655
|
-67,666
|
-21,950
|
-40,704
|
-56,504
|
-38,542
|
-19,100
|
-18,400
|
-5,900
|
-16,300
|
-19,100
|
-23,300
|
-8,300
|
-26,700
|
-210,400
|
|
自己株式の取得による支出
|
508
|
29,836
|
16,876
|
24,504
|
58,739
|
4,865
|
51,202
|
11,287
|
26,041
|
33,185
|
17,314
|
25,504
|
23,584
|
42,013
|
39,681
|
18,813
|
2,532
|
14,678
|
34,645
|
41,670
|
15,971
|
27,485
|
13,533
|
28,171
|
42,810
|
67,718
|
17,244
|
11,097
|
63,295
|
50,066
|
66,424
|
34,991
|
8,954
|
20,043
|
0
|
0
|
0
|
-
|
-
|
-
|
-
|
31,351
|
75,801
|
70,000
|
125,148
|
75,000
|
0
|
35,004
|
29,996
|
-
|
-
|
35,729
|
-40
|
-
|
-
|
99,200
|
136,300
|
100,000
|
100,000
|
90,000
|
0
|
94,900
|
|
長期借入れによる収入
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
0
|
82,025
|
554,000
|
0
|
0
|
-
|
-
|
-
|
-
|
400,000
|
200,000
|
100,000
|
0
|
170,000
|
90,000
|
255,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
-
|
220,000
|
|
長期借入金の返済による支出
|
1,956
|
970
|
192
|
-28
|
723
|
1,479
|
191
|
222
|
-34
|
1,578
|
-30
|
221
|
-30
|
-30
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
289,996
|
20,000
|
68,025
|
378,000
|
0
|
100,000
|
90,000
|
10,000
|
0
|
270,000
|
-
|
-
|
135,000
|
65,000
|
70,000
|
140,000
|
235,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
165,000
|
-
|
70,000
|
|
財務キャッシュフロー
|
-3,747
|
-31,344
|
-16,401
|
-29,522
|
-
|
22,328
|
-74,068
|
-12,759
|
-28,542
|
-36,332
|
-21,344
|
-31,622
|
-29,000
|
-45,610
|
-48,126
|
-24,975
|
135,728
|
2,414
|
-71,046
|
-67,846
|
-36,883
|
223
|
-66,226
|
-39,779
|
-64,654
|
-96,286
|
-33,488
|
-32,613
|
-82,881
|
-88,149
|
-
|
-51,923
|
-
|
-38,269
|
491,806
|
-113,739
|
-40,300
|
-7,507
|
150,628
|
-23,967
|
-116,800
|
-142,989
|
-111,069
|
-97,111
|
-152,482
|
293,300
|
-30,857
|
-99,716
|
-120,487
|
74,391
|
-106,633
|
-50,178
|
-65,080
|
114,100
|
-217,500
|
-157,100
|
-244,600
|
44,600
|
-149,500
|
-193,200
|
-148,000
|
25,100
|
|
フリーキャッシュフロー
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-67,700
|
152,400
|
207,200
|
286,400
|
14,600
|
|
FCFマージン(%)
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.8
|
11.6
|
18.3
|
26.9
|
1.4
|